[FAJAR] YoY Annualized Quarter Result on 30-Sep-2018 [#1]

Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- 8.46%
YoY- -6.75%
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 87,520 197,092 201,572 420,344 468,992 252,252 437,588 -23.50%
PBT 224 52,344 7,392 39,228 66,320 43,256 47,332 -58.99%
Tax -3,276 -15,324 -18,668 -9,808 -18,348 -11,540 -15,860 -23.09%
NP -3,052 37,020 -11,276 29,420 47,972 31,716 31,472 -
-
NP to SH -6,580 23,248 -8,788 18,940 20,312 17,556 11,104 -
-
Tax Rate 1,462.50% 29.28% 252.54% 25.00% 27.67% 26.68% 33.51% -
Total Cost 90,572 160,072 212,848 390,924 421,020 220,536 406,116 -22.10%
-
Net Worth 355,715 323,370 293,299 290,203 272,114 233,451 217,420 8.54%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 14,832 26,171 22,366 22,366 147 - 132 119.51%
Div Payout % 0.00% 112.58% 0.00% 118.09% 0.72% - 1.19% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 355,715 323,370 293,299 290,203 272,114 233,451 217,420 8.54%
NOSH 744,689 373,882 373,843 373,843 367,971 362,727 330,476 14.48%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin -3.49% 18.78% -5.59% 7.00% 10.23% 12.57% 7.19% -
ROE -1.85% 7.19% -3.00% 6.53% 7.46% 7.52% 5.11% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 23.60 52.71 54.07 112.76 127.45 69.54 132.41 -24.96%
EPS -1.76 6.28 -2.36 5.08 5.52 4.84 3.36 -
DPS 4.00 7.00 6.00 6.00 0.04 0.00 0.04 115.29%
NAPS 0.9593 0.8649 0.7868 0.7785 0.7395 0.6436 0.6579 6.48%
Adjusted Per Share Value based on latest NOSH - 373,843
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 11.75 26.47 27.07 56.45 62.98 33.87 58.76 -23.51%
EPS -0.88 3.12 -1.18 2.54 2.73 2.36 1.49 -
DPS 1.99 3.51 3.00 3.00 0.02 0.00 0.02 115.11%
NAPS 0.4777 0.4342 0.3939 0.3897 0.3654 0.3135 0.292 8.54%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.40 0.395 0.36 0.405 0.85 0.505 0.435 -
P/RPS 1.69 0.75 0.67 0.36 0.67 0.73 0.33 31.25%
P/EPS -22.54 6.35 -15.27 7.97 15.40 10.43 12.95 -
EY -4.44 15.74 -6.55 12.55 6.49 9.58 7.72 -
DY 10.00 17.72 16.67 14.81 0.05 0.00 0.09 119.10%
P/NAPS 0.42 0.46 0.46 0.52 1.15 0.78 0.66 -7.24%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 30/11/20 20/11/19 29/11/18 23/11/17 24/11/16 26/11/15 -
Price 0.355 0.485 0.37 0.35 0.87 0.55 0.515 -
P/RPS 1.50 0.92 0.68 0.31 0.68 0.79 0.39 25.14%
P/EPS -20.01 7.80 -15.69 6.89 15.76 11.36 15.33 -
EY -5.00 12.82 -6.37 14.52 6.34 8.80 6.52 -
DY 11.27 14.43 16.22 17.14 0.05 0.00 0.08 127.93%
P/NAPS 0.37 0.56 0.47 0.45 1.18 0.85 0.78 -11.67%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment